1111 25th St NW APT 902, Washington, DC, 20037 | $617/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1111 25th St NW APT 902, Washington, DC, 20037 | $617/mo Cash Flow | Ziffy

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1185 sft

2720 Bellforest Ct APT 304, Vienna, VA, 22180

2 Bed
2 Bath
1257 sft

9480 Virginia Center Blvd UNIT 422, Vienna, VA, 22181

2 Bed
2 Bath
1257 sft

9480 Virginia Center Blvd SUITE 211, Vienna, VA, 22181

3 Bed
2 Bath
1933 sft

5915 River Rd, Bryans Road, MD, 20616

Nearby investment properties with comparable prices

3 Bed
2 Bath
1132 sft

2566 Glengyle Dr #163, Vienna, VA, 22181

1 Bed
1 Bath
650 sft

1200 N Hartford St APT 609, Arlington, VA, 22201

2 Bed
2 Bath
1192 sft

4415 Weatherington Ln UNIT 401, Fairfax, VA, 22030

2 Bed
3 Bath
1260 sft

6033 Terrapin Pl, Alexandria, VA, 22310

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Washington at 1111 25th St NW APT 902, Washington, DC, 20037 uses $149,175 cash to close to unlock $7,401/yr annual cash flow and $617/mo monthly cash flow. Total monthly income runs $3,251/mo, and a $2,203/mo payment keeps the spread at $617/mo. Purchase price stands at $450,000, and rental yield measures 8.67% with $3,251/mo rent. Return on cash invested shows 24.87% in year one, and 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 129.01% and total cumulative return in cash records $192,450. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,251/mo property income covering a $2,203/mo payment rather than investor’s personal income.

Condo

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

Sunlight and city vistas welcome you to this move-in condition top floor one bedroom, one bath with bonus of a Juliet balcony. The Atlas Condominium, is a coveted boutique building in the sought-after West End neighborhood of D.C. Freshly painted, hardwood floors in dining/living area, new carpet in bedroom, & walk-in closet. Gourmet kitchen with granite countertops, pantry, stainless steel appliances, gas range and ample cabinet space. Added upgrades; new washer/dryer, HVAC system in 2020. Nest thermostat, smoke/carbon monoxide detector added for comfort and safety. Location is a score of 10 as is walkability to four Metro stations, (Foggy Bottom, Farragut West & North & Dupont). George Washington University, Rock Creek Park with bike trails, Georgetown shops & restaurants, Whole Foods, Kennedy Center, and of course Trader Joe's directly next door. The Atlas is a full service building with 24/7 security, concierge, fitness room, two separate gracious common rooms off the elegant lobby entrance and a courtyard. Pets welcome. The West End is sophisticated and vibrant, this urban unit is a pleasure to show and will be an even greater pleasure to own. Chocolates & cold water in frig; please help yourself!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20037, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,694 (100%)
Owner Occupied HU	2,548 (23.8%)
Renter Occupied HU	6,452 (60.3%)
Vacant Housing Units	1,694 (15.8%)
Median Home Value	$978,316
Average Home Value	$1,152,383